BNBCalc Short Term Rental Investment Analysis 94 Compass Ct, Pawleys Island, SC 29585, USA

4 bed • 4 bath • 12 guests • $950,000

BNB

Calc

Annual Revenue

$90,990

Profit (Cash Flow)

$1,997

Cap Rate

7.0%

Annual Revenue

$90,990

AirDNA projects $346/night at 72% occupancy ($90,989).

BNB Calc projects a 72% occupancy rate, $346 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

0.87% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,996	$3,993	$5,990	$7,987	$9,984	$19,969	$59,907
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$760,000	$760,000	$760,000	$760,000	$760,000	$760,000	$760,000
Down Payment	$190,000	$190,000	$190,000	$190,000	$190,000	$190,000	$190,000
Property Appreciation	$28,500	$57,855	$88,090	$119,233	$151,310	$326,720	$1,355,899
Total Return	$980,496	$1,011,848	$1,044,081	$1,077,221	$1,111,295	$1,296,689	$2,365,807

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.87%

Cap Rate

6.95%

Return on Investment

17.35%

94 Compass Ct Pawleys Island, South Carolina, 29585-5150

4 bed • 4 bath • 12 guests

Purchase Price

Est. $4,557/mo

Inquire about this property

Contact Agent

$90,990

Annual Revenue

Projected nightly rate is $346/night at 72% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$1,997

Profit

Revenue

$90,990

Operating Expenses

$24,909

Operating Income

$66,081

Mortgage & Taxes

$64,084

Profit (Cash Flow)

$1,997

$229,500

Cash Investment

Down Payment

$190,000

Renos & Furnishing

$11,000

Closing Costs

$28,500

Total

$229,500

DSCR Ratio

Acceptable

1.03

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.87%

Cap Rate

6.95%

Return on Investment

17.35%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$45,088

Deductible property tax

$9,405

Your total deduction

$93,636

Your adjusted annual income

$150,000 - $93,636 = $56,364

Taxes on $56,364 (30%)

$16,909

Your old tax bill

$45,000

Your new tax bill

$16,909

Estimated tax savings

$28,091

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com